China Merchants Bank Co., Ltd. (CIHKY)

China Merchants Bank Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Interest Income on Loans	357,024	374,271	375,610	353,380	327,056	307,425
Interest Paid on Deposits	143,003	162,994	160,941	135,145	123,137	122,394
Net Interest Income	214,021	211,277	214,669	218,235	203,919	185,031
Net Interest Income Growth (YoY)	2.07%	-1.58%	-1.63%	7.02%	10.21%	6.90%
Gain (Loss) on Sale of Assets	-	-	168	282	113	44
Gain (Loss) on Sale of Investments	32,561	32,561	5,102	5,528	2,994	2,875
Gain (Loss) on Sale of Equity Investments	-	-	2,476	2,525	4,030	2,881
Other Non-Interest Income	84,068	90,651	116,708	118,213	120,197	99,651
Total Non-Interest Income	116,629	123,212	124,454	126,548	127,334	105,451
Non-Interest Income Growth (YoY)	-4.26%	-1.00%	-1.65%	-0.62%	20.75%	8.79%
Revenues Before Loan Losses	330,650	334,489	339,123	344,783	331,253	290,482
Provision for Loan Losses	36,981	39,976	41,278	56,751	65,962	64,871
Revenue	293,669	294,513	297,845	288,032	265,291	225,611
Revenue Growth (YoY)	0.02%	-1.12%	3.41%	8.57%	17.59%	7.97%
Selling, General & Administrative	30,371	30,371	111,786	113,375	109,727	96,745
Other Non-Interest Expense	88,781	88,122	9,396	9,501	7,545	6,223
Total Non-Interest Expense	114,002	115,861	121,227	122,919	117,118	103,171
EBT Excluding Unusual Items	179,667	178,652	176,618	165,113	148,173	122,440
Pretax Income	179,667	178,652	176,618	165,113	148,173	122,440
Income Tax Expense	29,610	29,093	28,612	25,819	27,339	24,481
Earnings From Continuing Operations	150,057	149,559	148,006	139,294	120,834	97,959
Minority Interest in Earnings	-1,078	-1,168	-1,404	-1,282	-912	-617
Net Income	148,979	148,391	146,602	138,012	119,922	97,342
Preferred Dividends & Other Adjustments	5,581	5,581	4,558	5,237	3,613	1,651
Net Income to Common	143,398	142,810	142,044	132,775	116,309	95,691
Net Income Growth	2.11%	1.22%	6.22%	15.09%	23.20%	4.82%
Basic Shares Outstanding	25,233	25,220	25,220	25,220	25,220	25,220
Diluted Shares Outstanding	25,233	25,220	25,220	25,220	25,220	25,220
Shares Change (YoY)	-1.30%	-	-	-	-	-
EPS (Basic)	5.68	5.66	5.63	5.26	4.61	3.79
EPS (Diluted)	5.68	5.66	5.63	5.26	4.61	3.79
EPS Growth	1.37%	0.53%	7.03%	14.10%	21.64%	4.81%
Dividend Per Share	2.000	2.000	1.972	1.738	1.522	1.253
Dividend Growth	1.42%	1.42%	13.46%	14.19%	21.47%	4.42%
Effective Tax Rate	16.48%	16.29%	16.20%	15.64%	18.45%	19.99%

Source: S&P Global Market Intelligence. Banks template. Financial Sources.